[HSPLANT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.28%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 491,785 490,868 553,704 443,321 400,754 370,738 405,428 13.72%
PBT 168,241 188,098 229,508 137,674 105,749 76,240 109,436 33.16%
Tax -45,056 -50,262 -60,608 -40,160 -28,526 -21,092 -29,560 32.41%
NP 123,185 137,836 168,900 97,514 77,222 55,148 79,876 33.44%
-
NP to SH 123,185 137,836 168,900 97,514 77,222 55,148 79,876 33.44%
-
Tax Rate 26.78% 26.72% 26.41% 29.17% 26.98% 27.67% 27.01% -
Total Cost 368,600 353,032 384,804 345,807 323,532 315,590 325,552 8.62%
-
Net Worth 1,912,000 1,936,000 1,912,000 1,920,000 1,887,999 1,879,999 1,871,999 1.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 64,000 96,000 - 80,000 32,000 48,000 - -
Div Payout % 51.95% 69.65% - 82.04% 41.44% 87.04% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,912,000 1,936,000 1,912,000 1,920,000 1,887,999 1,879,999 1,871,999 1.41%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.05% 28.08% 30.50% 22.00% 19.27% 14.88% 19.70% -
ROE 6.44% 7.12% 8.83% 5.08% 4.09% 2.93% 4.27% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.47 61.36 69.21 55.42 50.09 46.34 50.68 13.71%
EPS 15.40 17.24 21.12 12.19 9.65 6.90 10.00 33.32%
DPS 8.00 12.00 0.00 10.00 4.00 6.00 0.00 -
NAPS 2.39 2.42 2.39 2.40 2.36 2.35 2.34 1.41%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.47 61.36 69.21 55.42 50.09 46.34 50.68 13.71%
EPS 15.40 17.24 21.12 12.19 9.65 6.90 10.00 33.32%
DPS 8.00 12.00 0.00 10.00 4.00 6.00 0.00 -
NAPS 2.39 2.42 2.39 2.40 2.36 2.35 2.34 1.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.53 2.74 2.71 2.68 2.53 2.65 2.73 -
P/RPS 4.12 4.47 3.92 4.84 5.05 5.72 5.39 -16.38%
P/EPS 16.43 15.90 12.84 21.99 26.21 38.44 27.34 -28.76%
EY 6.09 6.29 7.79 4.55 3.82 2.60 3.66 40.37%
DY 3.16 4.38 0.00 3.73 1.58 2.26 0.00 -
P/NAPS 1.06 1.13 1.13 1.12 1.07 1.13 1.17 -6.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 26/08/14 27/05/14 26/02/14 26/11/13 19/08/13 28/05/13 -
Price 2.60 2.55 2.77 2.59 2.64 2.70 2.71 -
P/RPS 4.23 4.16 4.00 4.67 5.27 5.83 5.35 -14.48%
P/EPS 16.89 14.80 13.12 21.25 27.35 39.17 27.14 -27.08%
EY 5.92 6.76 7.62 4.71 3.66 2.55 3.68 37.25%
DY 3.08 4.71 0.00 3.86 1.52 2.22 0.00 -
P/NAPS 1.09 1.05 1.16 1.08 1.12 1.15 1.16 -4.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment